Posted on by Phil

“Plain Vanilla” Angel Structure

It’s the middle of internet week!  I’ve already seen 30+ demos, in addition to Meetup Co-Founder Scott Heiferman smashing an iPad on stage at the tech meetup last night (which was at NYU’ Skirball center).  One theme that has been recurrent is that people are unaware of the structure of angel investments.  So, I thought I’d give a brief overview of one common structure.  Please note there is an excel file you can download at the bottom of the post.  It includes detailed notes and may be helpful to have open as you go through the post.

Many seed stage internet businesses look to angels to help them kickstart their companies through growth capital, as well as expertise.  It seems that many people are confused as to what a typical angel investment might “cost” them in equity.  And, while “a convertible note with a 10% PIK and a 25% discount to the series A” (also known as the “plain vanilla” angel structure) may make sense to some people, I thought I’d break down how to interpret that in case there were any non finance geeks out there who were trying to understand what the terms of an angel investment actually mean.

The Basics

I think it’s easiest to use an example to explain this type of investment.  So, Joe is the founder of Newco which is a website that does some sort of location/game based virtual good (insert other buzz words) service.  Joe needs to raise $500,000 to hire a few developers and a sales person.  Joe finds an angel investor who just happens to have a lot of experience in location/game based virtual good services.  Joe’s investor, let’s call her Ms. Jenna, gives him $500,000 and they use the plain vanilla (read typical) angel structure.

Instead of putting a value on the company now, the investor, will get equity based off of the valuation used in Joe’s Series A round of financing (more on that later).  Presumably, when Joe raises his Series A, he will have a few customers, some revenues, and a much better picture for how his company will actually operate.  His company will therefore be more easily valued.

The PIK

PIK stands for paid in kind.  Ms. Jenna is putting up $500,000, and expects Joe to pay her 10% in interest each year.  But, Joe doesn’t have any cash as he is a pre-revenue startup.  So, instead of paying in cash, Joe is going to take the value of the dollars he would pay Ms. Jenna, and add that to the principal of the investment.

In our example, in the first year, Joe will take the 10% interest payment (worth $500,000 x 10% = $50,000) and add that to the principal of the investment, which will now be $500,000 + $50,000 = $550,000.  In the next year, Joe will be charged 10% on that new principal.  His new interest payment is $550,000 x 10% = $55,000.  And his new principal amount is $550,000 + $55,000 = $605,000.  For those familiar, this is the same concept as a negatively amortizing loan.  Instead of paying interest in cash, it is paid as principal, which is the same as saying it is paid in kind (PIK).

The Equity Part of the Equation

We are going to pretend that Joe had a rough go of it and doesn’t raise his series A for 5 years.  In year 5, the principal value of Ms. Jenna’s investment is now $805,225 (please see attached excel to see the calculations, rows 19 and 20 – we just added the 10% interest in each of the 5 years).  The series A investor gives Joe $1 million dollars at a $4 million post-money valuation meaning that they will get $1 mm/$4 mm = 25% of Newco’s equity.  For the difference in pre vs post money valuations, please see the attached excel cell C14.

We said that the angel investment would be invested at a 25% discount to the series A.  This means that instead of investing at a $4 million valuation, Ms. Jenna’s dollars get put to work at a $4,000,000 x (1-25%) = $3 million valuation.  And, her $500,000 originally invested has grown to $805,225 due to the interest which has been paid in kind.  So, her ownership in the company will be $805,225/$3,000,000 = 27%.

At the risk of complicating things, it is worth noting that Ms. Jenna’s original angel investment can also come with a valuation cap, meaning that there is a maximum value that her dollars can be put to work at.  In the excel, I have put this at $10,000,000 so it doesn’t come into play.  But, if Joe’s company was worth $20,000,000 in 5 years when he raised his series A, Ms. Jenna’s equity would be calculated using a valuation of $10,000,000, not the typical 25% discount we have used in our example.  You can see how this benefits the angel investor in the case that they company does take off.  Ms. Jenna will invest her money at a $10,000,000 valuation as opposed to a $ 15,000,000 valuation ($20,000,000 x (1-25%) = $15,000,000)  which would give her a larger equity stake in the company.

End Result

Joe has now raised $1.5 million and is hopefully well on his way to a successful career at the helm of Newco.  He has given up 25% to his series A investors, and 27% to his angel investor Ms. Jenna, and so retains 48% for himself and the rest of his team.

The attached excel sheet has all of these calculations and is set up in a way that you can play around with different assumptions.  Please feel free to email me with any questions! phil (at) philstrazzulla (dot) com.  Also, please note that this is meant to be an overview of one type of common angel structure and that there are definitely more out there.   Enjoy!

The Excel: Angel Investing Basics

7,477 Replies to ““Plain Vanilla” Angel Structure”

  2. I’m not sure where you’re getting your info,
    but good topic. I needs to spend some time learning much more or understanding
    more. Thanks for fantastic information I was looking
    for this info for my mission.

  3. You have made some really good points there. I looked
    on the web to find out more about the issue and
    found most individuals will go along with your views on this website.

  4. Hi my family member! I wish to say that this post is awesome, nice
    written and come with almost all significant infos. I would like to look more
    posts like this .

  6. I was very pleased to discover this web site.
    I need to to thank you for your time for this particularly
    wonderful read!! I definitely loved every part of it and i also have you
    bookmarked to see new stuff in your web site.

  10. We absolutely love your blog and find nearly all of your post’s
    to be precisely what I’m looking for. Do you offer guest writers to write content for you personally?
    I wouldn’t mind creating a post or elaborating on a number of
    the subjects you write regarding here. Again, awesome web site!

  12. Hello there! I could have sworn I’ve been to your blog before but after going through some
    of the articles I realized it’s new to me. Nonetheless,
    I’m definitely delighted I came across it and I’ll be bookmarking it and checking back
    often!

  14. I’m impressed, I have to admit. Seldom do I encounter a blog that’s
    both educative and engaging, and let me tell you, you’ve hit the nail on the head.
    The issue is something which too few people are speaking intelligently about.
    Now i’m very happy that I found this in my hunt for something relating to this.

  16. We absolutely love your blog and find the majority of your post’s to be just what I’m looking for.
    Does one offer guest writers to write content in your case?

    I wouldn’t mind publishing a post or elaborating on some
    of the subjects you write regarding here. Again, awesome
    weblog!

  17. Hey I know this is off topic but I was wondering if you knew of any widgets I could
    add to my blog that automatically tweet my newest twitter updates.
    I’ve been looking for a plug-in like this for quite some time
    and was hoping maybe you would have some experience with something like this.
    Please let me know if you run into anything.
    I truly enjoy reading your blog and I look forward to your new updates.

  18. Pretty component to content. I simply stumbled upon your site and in accession capital to claim that I get actually
    enjoyed account your blog posts. Anyway I will be subscribing for your
    augment and even I achievement you get entry to consistently fast.

  21. Howdy! I simply want to give you a huge thumbs up
    for your great information you have got right here on this post.
    I am coming back to your website for more soon.

  25. Do you mind if I quote a couple of your posts as long as I provide
    credit and sources back to your website? My website is
    in the exact same area of interest as yours and my users
    would truly benefit from a lot of the information you present here.
    Please let me know if this okay with you.
    Thanks!

  26. You’re so awesome! I don’t think I’ve truly read something like that before.

    So great to find another person with original thoughts on this topic.
    Seriously.. thanks for starting this up. This web site
    is something that is needed on the internet, someone with a little originality!

  29. Woah! I’m really loving the template/theme of this site.
    It’s simple, yet effective. A lot of times it’s challenging to get
    that “perfect balance” between user friendliness and appearance.

    I must say that you’ve done a awesome job with this. In addition, the blog loads very quick for
    me on Internet explorer. Exceptional Blog!

  31. fantastic post, very informative. I ponder why the other specialists of this sector do not understand this.
    You must proceed your writing. I am sure, you’ve a great
    readers’ base already!

  33. You can certainly see your enthusiasm in the article you write.

    The world hopes for even more passionate writers such as you who aren’t
    afraid to say how they believe. Always go after your heart.

  36. Oh my goodness! Amazing article dude! Many thanks, However I
    am going through troubles with your RSS. I don’t understand
    the reason why I cannot join it. Is there anybody else having identical RSS issues?
    Anyone that knows the answer can you kindly respond?

    Thanx!!

  38. Your style is very unique compared to other folks I’ve read stuff from.
    Many thanks for posting when you have the opportunity, Guess I’ll just bookmark this
    web site.

  39. Hello this is kinda of off topic but I was wondering if blogs use WYSIWYG editors or if you have to manually
    code with HTML. I’m starting a blog soon but have no coding experience so I wanted to get
    guidance from someone with experience. Any help would be
    greatly appreciated!

  40. Howdy! This is kind of off topic but I need some
    guidance from an established blog. Is it very hard to set up your own blog?
    I’m not very techincal but I can figure things out pretty
    fast. I’m thinking about making my own but I’m not sure where to
    begin. Do you have any ideas or suggestions? Thanks

  41. Thank you, I have recently been searching for info approximately this topic for ages and yours
    is the greatest I have discovered so far. However, what about the bottom line?
    Are you positive in regards to the supply?

  44. Good web site you have got here.. It’s difficult to find excellent writing like yours nowadays.
    I honestly appreciate individuals like you! Take care!!

  45. Thank you, I’ve just been looking for info about this topic for ages and
    yours is the best I’ve discovered till now. However, what about the conclusion? Are you positive concerning the
    supply?

  47. Unquestionably consider that that you stated.
    Your favourite justification seemed to be at the net the easiest thing to keep in mind of.
    I say to you, I certainly get annoyed whilst folks think about
    worries that they just don’t recognise about. You managed to hit the nail upon the highest and
    also outlined out the whole thing without having side effect , other people could take a
    signal. Will probably be back to get more. Thank you

  48. I am not sure where you are getting your info, but
    good topic. I needs to spend some time learning more or understanding more.
    Thanks for fantastic information I was looking for this info for my mission.

Comments are closed.